FCX
Freeport-McMoRan Inc
Price:  
50.42 
USD
Volume:  
9,107,753.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FCX Intrinsic Value

%
Upside

As of 2024-07-16, the Intrinsic Value of Freeport-McMoRan Inc (FCX) is 61.75 USD. This FCX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.42 USD, the upside of Freeport-McMoRan Inc is %.

The range of the Intrinsic Value is 39.84 - 142.12 USD

50.42 USD
Stock Price
61.75 USD
Intrinsic Value
Intrinsic Value Details

FCX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.84 - 142.12 61.75 22.5%
DCF (Growth 10y) 40.09 - 129.87 59.54 18.1%
DCF (EBITDA 5y) 53.40 - 62.30 57.98 15.0%
DCF (EBITDA 10y) 50.66 - 65.27 57.67 14.4%
Fair Value 28.85 - 28.85 28.85 -42.77%
P/E 28.46 - 55.06 44.54 -11.7%
EV/EBITDA 39.92 - 53.53 48.49 -3.8%
EPV 22.55 - 34.69 28.62 -43.2%
DDM - Stable 10.40 - 44.76 27.58 -45.3%
DDM - Multi 28.61 - 90.89 42.96 -14.8%

FCX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 72,427.83
Beta 1.06
Outstanding shares (mil) 1,436.49
Enterprise Value (mil) 76,644.83
Market risk premium 4.60%
Cost of Equity 8.54%
Cost of Debt 4.78%
WACC 7.90%